close

Register today to unlock Valuecruncher and get unlimited access

  • Get unlimited access to all compartors and data
  • Save and share valuations as well as comment on others
  • Alter and save your favourite comparator companies

Already registered? Please login now

Comparison Analysis  

What's this?
Dollar11Point18
Implied share price

Buy Undervalued by 24.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
AIG.UN
Acuity Growth & Income Trust
MQG
Macquarie Group Limited
Change
CPG.U
Crescent Point Energy Trust
Change
COS.U
Canadian Oil Sands Trust
Change
OCX
ONEX Corporation
Change
14.17 -3.19 17.82 10.48 13.64
All amounts in millions
from last financial year
         
Implied Share Price $11.18 0 $36.37 $34.65 $90.45
Market Cap 48 27,917 13,442 12,098 8,373
Net Debt -51 77,955 1,005 1,222 15,592
Enterprise Value (EV) -2 104,224 14,338 13,319 23,973
Revenue 1 0 1,200 3,460 19,681
EBITDA 0 0 804 1,271 1,758
Percent 40.7 % n/a % 67.0 % 36.7 % 8.9 %
EBIT 0 0 119 888 691
Percent 40.7 % n/a % 10.0 % 25.7 % 3.5 %
Balance Sheet          
Total Assets 52 196,755 7,943 7,016 35,810
Total Liabilities 1 181,639 2,451 3,058 35,973
Shareholders Equity 51 15,116 5,492 3,958 -163.0

Comments

No comments yet. Login to comment.